Flat M3 2 beds 2 baths

Potato Wharf, Manchester M3

North West, England · M3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£28,324

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£96,596

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,500	£25,883	£26,530	£27,193	£28,009	£133,113
Total Expenses	£19,428	£19,512	£19,620	£19,730	£19,854	£98,145
Profit Before Tax	£6,072	£6,370	£6,910	£7,463	£8,154	£34,968
Profit After Tax	£4,918	£5,160	£5,597	£6,045	£6,605	£28,324
Change In Property Value	£11,250	£11,588	£21,881	£25,183	£26,694	£96,596
Net Return	£16,168	£16,747	£27,478	£31,228	£33,299	£124,920
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change